year

construction cost
annual maint
annual income
market value
depreciation
annual cost saving
overall cost at year 30 only
monthly power lose
Net profit
discount rate
payback
IRR

0
-6000000

35000
35000
35000
400000
400000
400000
2000 $ 1,933.33 $ 1,866.67 $ 1,800.00
66.66667
2000
2000
2000
1250
15000
15000
15000
-6000000 351933.333 351933.333 351933.333
12%
17 years
4.09%

10

35000
35000
35000
35000
35000
35000
35000
400000
400000
400000
400000
400000
400000
400000
$ 1,733.33 $ 1,666.67 $ 1,600.00 $ 1,533.33 $ 1,466.67 $ 1,400.00 $ 1,333.33
2000

2000

2000

2000

2000

2000

2000

15000
15000
15000
15000
15000
15000
15000
351933.333 351933.333 351933.333 351933.333 351933.333 351933.333 351933.333

11

12

13

14

15

16

17

35000
35000
35000
35000
35000
35000
35000
400000
400000
400000
400000
400000
400000
400000
$ 1,266.67 $ 1,200.00 $ 1,133.33 $ 1,066.67 $ 1,000.00 $ 933.33 $ 866.67
2000

2000

2000

2000

2000

2000

2000

15000
15000
15000
15000
15000
15000
15000
351933.333 351933.333 351933.333 351933.333 351933.333 351933.33 351933.33

18

19

20

21

22

23

24

35000
35000
35000
35000
35000
35000
35000
400000
400000
400000
400000
400000
400000
400000
$ 800.00 $ 733.33 $ 666.67 $ 600.00 $ 533.33 $ 466.67 $ 400.00
2000

2000

2000

2000

2000

2000

2000

15000
15000
15000
15000
15000
15000
15000
351933.33 351933.33 351933.33 351933.33 351933.33 351933.33 351933.33

25

26

27

28

29

35000
35000
35000
35000
35000
400000
400000
400000
400000
400000
$ 333.33 $ 266.67 $ 200.00 $ 133.33 $
66.67 $
2000

2000

2000

2000

2000

30
35000
400000
-0.00

2000
60000
15000
15000
15000
15000
15000
15000
351933.33 351933.33 351933.33 351933.33 351933.33 291933.333